Valuation Life Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 30/09/2026 +04			5-day change	1st Jan Change
2,637.00 ^JPY	-0.19%		-1.64%	+3.17%

09-09	Life Corporation Launches Tender Offer to Acquire, Delist Albis	MT
09-08	Life Corporation proposed to acquire an additional 83.38% stake in ALBIS Co.,Ltd. for ¥26.3 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	142,477	129,604	180,686	157,983	235,242	228,580	-	-
Change	-	-9.04%	39.41%	-12.56%	48.9%	-2.83%	-	-
Enterprise Value (EV)	201,775	194,047	225,172	220,677	240,736	228,580	228,580	228,580
Change	-	-3.83%	16.04%	-2%	9.09%	-5.05%	0%	0%
P/E	9.37x	9.72x	10.7x	9.36x	12.5x	12.1x	11.6x	11.1x
PBR	1.29x	1.06x	1.32x	1.14x	1.51x	1.36x	1.26x	1.17x
PEG	-	-0.8x	0.4x	1.15x	1.1x	20.15x	2.83x	2.63x
Capitalization / Revenue	0.19x	0.17x	0.22x	0.19x	0.27x	0.25x	0.24x	0.23x
EV / Revenue	0x	0x	0x	0x	0x	0.25x	0.24x	0.23x
EV / EBITDA	0x	0x	0x	0x	0x	5.19x	4.94x	4.71x
EV / EBIT	0x	0x	0x	0x	0x	8.58x	8.22x	7.89x
EV / FCF	-0x	0x	0x	-0x	0x	21.6x	11.9x	11.1x
FCF Yield	-19.8%	0.05%	12.4%	-0.22%	25.1%	4.62%	8.41%	9.03%
Dividend per Share ²	35	35	45	55	65.5	70	73.33	77
Rate of return	2.3%	2.53%	2.34%	3.01%	2.41%	2.65%	2.78%	2.91%
EPS ²	162.2	142.2	180.5	195.1	217.6	218.9	227.8	237.5
Distribution rate	21.6%	24.6%	24.9%	28.2%	30.1%	32%	32.2%	32.4%
Net sales ¹	768,335	765,426	809,709	850,496	881,325	914,867	948,667	984,167
EBITDA ¹	37,111	34,235	40,152	41,757	42,830	44,000	46,250	48,500
EBIT ¹	22,932	19,148	24,118	25,270	26,006	26,633	27,800	28,967
Net income ¹	15,208	13,327	16,938	17,948	18,822	18,937	19,710	20,543
Net Debt	59,298	64,443	44,486	62,694	5,494	-	-	-
Reference price ²	1,520.00	1,382.50	1,925.00	1,826.00	2,719.00	2,642.00	2,642.00	2,642.00
Nbr of stocks (in thousands)	93,735	93,746	93,863	86,519	86,518	86,518	-	-
Announcement Date	11/04/22	10/04/23	10/04/24	10/04/25	09/04/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LIFE CORPORATION	12.07x	-	-	2.65%	1.45B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	21.06x	0.9x	6x	6.01%	36.86B
SEVEN & I HOLDINGS CO., LTD.	16.22x	0.58x	6.62x	3%	26.61B
AVENUE SUPERMARTS LIMITED	68.95x	3.04x	39.9x	-.--%	25.49B
CASEY'S GENERAL STORES, INC.	28.13x	1.15x	14.77x	0.43%	22.17B
COLES GROUP LIMITED	26.63x	0.84x	8.85x	3.62%	21.76B
CARREFOUR	11.5x	0.24x	4.4x	6.45%	13.04B
JERÓNIMO MARTINS, SGPS, S.A.	16.7x	0.39x	5.7x	3.67%	12.82B
SHOPRITE HOLDINGS LTD	21.49x	0.82x	9x	2.65%	10.67B
KESKO OYJ	19.83x	0.95x	9.44x	4.09%	10.26B
Average	24.26x	0.99x	11.63x	3.26%	18.11B
Weighted average by Cap.	27.51x	1.09x	12.56x	3.28%